Beurs gesloten -
Borsa Italiana
17:44:59 11-06-2024
|
Nabeurs
21:59:57
|
5,92
EUR
|
-1,79%
|
|
5,931
|
+0,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.772
|
10.258
|
14.547
|
9.659
|
9.713
|
7.718
|
-
|
-
|
Bedrijfswaarde
1 |
9.242
|
13.810
|
22.913
|
15.141
|
14.975
|
12.802
|
11.689
|
10.518
|
K/w-verhouding
|
56,3
x
|
81,7
x
|
233
x
|
67
x
|
-9,7
x
|
20,4
x
|
14,5
x
|
10,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,9
x
|
9,83
x
|
8,3
x
|
2,96
x
|
2,89
x
|
2,18
x
|
2,06
x
|
1,94
x
|
Bedrijfswaarde/omzet
|
9,39
x
|
13,2
x
|
13,1
x
|
4,64
x
|
4,45
x
|
3,62
x
|
3,12
x
|
2,64
x
|
Bedrijfswaarde/EBITDA
|
18,4
x
|
23
x
|
24,6
x
|
9,39
x
|
8,55
x
|
6,83
x
|
5,76
x
|
4,8
x
|
Bedrijfswaarde/FCF
|
77
x
|
98,8
x
|
103
x
|
141
x
|
-
|
17,8
x
|
13,3
x
|
10,1
x
|
FCF Yield
|
1,3%
|
1,01%
|
0,97%
|
0,71%
|
-
|
5,61%
|
7,5%
|
9,87%
|
Price to Book
|
5,9
x
|
6,63
x
|
1,49
x
|
0,79
x
|
-
|
0,68
x
|
0,65
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
627.778
|
627.778
|
1.039.813
|
1.311.356
|
1.311.554
|
1.303.646
|
-
|
-
|
Referentieprijs
2 |
12,38
|
16,34
|
13,99
|
7,366
|
7,406
|
6,028
|
6,028
|
6,028
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
10-02-22
|
07-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
984,1
|
1.044
|
1.752
|
3.260
|
3.362
|
3.533
|
3.746
|
3.978
|
EBITDA
1 |
502,5
|
601,4
|
930,3
|
1.613
|
1.752
|
1.876
|
2.031
|
2.189
|
Bedrijfsresultaat (EBIT)
1 |
382
|
456,6
|
703,3
|
1.189
|
1.305
|
1.421
|
1.560
|
1.713
|
Operationele Marge
|
38,82%
|
43,74%
|
40,14%
|
36,47%
|
38,81%
|
40,21%
|
41,64%
|
43,07%
|
Resultaat voor belastingen (EBT)
1 |
141
|
256,7
|
59,13
|
270,1
|
-889,6
|
557,9
|
829,5
|
989,9
|
Nettowinst (verlies)
1 |
130
|
159,5
|
50,23
|
140
|
-1.006
|
377,5
|
542,8
|
709,7
|
Nettomarge
|
13,21%
|
15,28%
|
2,87%
|
4,3%
|
-29,93%
|
10,69%
|
14,49%
|
17,84%
|
WPA
2 |
0,2200
|
0,2000
|
0,0600
|
0,1100
|
-0,7632
|
0,2959
|
0,4154
|
0,5537
|
Free Cash Flow
1 |
120
|
139,8
|
223
|
107,6
|
-
|
718,4
|
876,3
|
1.038
|
FCF-marge
|
12,19%
|
13,4%
|
12,73%
|
3,3%
|
-
|
20,34%
|
23,39%
|
26,1%
|
Kasstroomconversie (ebitda)
|
23,88%
|
23,25%
|
23,98%
|
6,67%
|
-
|
38,3%
|
43,15%
|
47,43%
|
Kasstroomconversie (nettowinst)
|
92,32%
|
87,68%
|
444,03%
|
76,83%
|
-
|
190,29%
|
161,44%
|
146,32%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
10-02-22
|
07-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
516,8
|
427,7
|
616,2
|
539,5
|
598,9
|
618,1
|
1.212
|
712,6
|
808,2
|
1.521
|
858,9
|
879,5
|
1.739
|
741,7
|
817,3
|
1.559
|
871,7
|
912,9
|
1.803
|
781,6
|
1.650
|
1.873
|
EBITDA
1 |
-
|
214,2
|
387,2
|
298,2
|
316,7
|
319,7
|
632,1
|
307,5
|
395
|
702,4
|
463,1
|
451,6
|
910,4
|
335,7
|
436,1
|
771,8
|
495,8
|
484,1
|
980
|
361,7
|
822
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
148,1
|
308,5
|
224,5
|
-
|
-
|
478,8
|
-
|
-
|
478
|
-
|
-
|
839,5
|
-
|
-
|
558,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
34,63%
|
50,06%
|
41,61%
|
-
|
-
|
39,49%
|
-
|
-
|
31,43%
|
-
|
-
|
48,27%
|
-
|
-
|
35,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
59,6
|
197,1
|
37,53
|
-
|
-
|
21,6
|
-
|
-
|
162,8
|
-
|
-
|
107,3
|
-
|
-
|
136,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
32,6
|
126,9
|
48,87
|
-
|
-
|
1,362
|
-
|
-
|
89,13
|
-
|
-
|
50,89
|
-
|
-
|
32,46
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
7,62%
|
20,59%
|
9,06%
|
-
|
-
|
0,11%
|
-
|
-
|
5,86%
|
-
|
-
|
2,93%
|
-
|
-
|
2,08%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
0,0700
|
-
|
-
|
-0,0100
|
-
|
-
|
0,0600
|
-
|
-
|
0,0500
|
-
|
-
|
0,0200
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
30-07-20
|
11-02-21
|
30-07-21
|
11-11-21
|
10-02-22
|
10-02-22
|
12-05-22
|
29-07-22
|
29-07-22
|
10-11-22
|
07-03-23
|
07-03-23
|
11-05-23
|
01-08-23
|
01-08-23
|
09-11-23
|
07-03-24
|
07-03-24
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.470
|
3.552
|
8.366
|
5.482
|
5.262
|
5.085
|
3.972
|
2.800
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,925
x
|
5,906
x
|
8,993
x
|
3,399
x
|
3,004
x
|
2,711
x
|
1,956
x
|
1,279
x
|
Free Cash Flow
1 |
120
|
140
|
223
|
108
|
-
|
718
|
876
|
1.038
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
17,2%
|
6,2%
|
5,65%
|
-
|
6,39%
|
7,17%
|
7,73%
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,24%
|
2,81%
|
2,74%
|
2,74%
|
1,99%
|
2,38%
|
3,1%
|
Totale activa
1 |
-
|
3.762
|
1.791
|
5.119
|
-36.685
|
18.982
|
22.786
|
22.892
|
Nettoactief per aandeel
2 |
2,100
|
2,470
|
9,400
|
9,320
|
-
|
8,910
|
9,330
|
9,820
|
Cashflow per aandeel
2 |
0,2900
|
0,2200
|
0,3600
|
0,4600
|
-
|
0,8500
|
0,9800
|
1,080
|
Capex
1 |
167
|
135
|
282
|
527
|
-
|
417
|
401
|
398
|
Capex/omzet
|
17%
|
12,95%
|
16,08%
|
16,16%
|
-
|
11,81%
|
10,71%
|
10,02%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
10-02-22
|
07-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,92
EUR Gemiddelde koersdoel
7,977
EUR Spread / Gemiddelde doel +34,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,06% | 8,45 mld. | | +11,41% | 87,53 mld. | | +5,47% | 70,18 mld. | | -17,05% | 39,92 mld. | | -23,87% | 24,84 mld. | | -9,20% | 18,21 mld. | | -19,28% | 11,61 mld. | | -3,83% | 10,86 mld. | | -8,43% | 7,59 mld. | | +8,39% | 5,1 mld. |
Transactie- & Betalingsdiensten
|